FISCAL YEAR RECOMMENDED BUDGET STRATEGY FOR SUCCESS MECKLENBURG COUNTY, NORTH CAROLINA
|
|
- Victoria Harrell
- 5 years ago
- Views:
Transcription
1 FISCAL YEAR 2017 RECOMMENDED BUDGET STRATEGY FOR SUCCESS MECKLENBURG COUNTY, NORTH CAROLINA 1
2 Purpose of Presentation Provide an overview of the FY2017 Recommended Budget Revenue Estimates Service Districts o Law Enforcement Service District o Fire Protection Service Districts Expenditures Community Service Grants Deferred Maintenance Plan Education funding Next Steps 2
3 Guiding Principles A sound Strategy For Success Build on the momentum from Fiscal Year 2016 Invest in year 1 of the department s 3 year strategic business plans Create a long term strategy for addressing deferred maintenance Maintain the fiscal discipline strategy that Mecklenburg County is now known for 3
4 Revenue
5 Assessed Valuation FY2016 Adopted FY2017 Recommended Dollar Change Percent Change Property Tax Base $ Billion $ Billion $2.577 Billion 2.16% Property Tax Rate Value of Penny $11,725,206 $12,057,375 $332, % 5
6 Revenue Source FY2016 Revenue FY2016 Adopted FY2017 Recommended Dollar Change Percent Change Property Tax - Current $722,346,198 $742,738,879 $20,392, % Property Tax - Prior Years 6,826,000 6,826, % Sales Tax County 162,413, ,800,000 9,386, % Other County Revenue 34,439,658 30,055,573-4,384, % Interest on Investments 3,360,000 4,200, , % General Fund County Sub-Total $929,385,642 $955,620,452 $26,234, % Debt Service Fund -20 Cent $234,958,880 $241,661,200 $6,702, % Federal Revenue 112,755, ,050,401 2,294, % Sales Tax Debt Service 47,028,000 50,282,879 3,254, % Sales Tax Transit 38,000,000 48,000,000 10,000, % Code Enforcement Fees 24,389,996 25,997,837 1,607, % One-Time Fund Balance 23,400,000 25,750,000 2,350, % Solid Waste Fees 17,781,526 19,282,175 1,500, % Enterprise Reserve Fund Balance 16,000,000 21,000,000 5,000, % Other Non-County Revenue 128,142, ,930,227 9,787, % Total Revenue $1,571,842,776 $1,640,575,171 $68,732, % 6
7 Sales Tax Comparison General Fund Only 200,000, ,000, ,000, ,000, ,000, ,000,000 80,000,000 60,000,000 40,000,000 20,000,000 - FY12 FY13 FY14 FY15 FY16* FY17 Budget 119,000, ,958, ,450, ,900, ,413, ,800,000 Actual 131,167, ,087, ,967, ,105, ,900,000 *FY16 actuals represent estimates as of April 30,
8 Fund Balance Appropriation FY2016 Adopted FY2017 Recommended Dollar Change Percent Change Other Post Employment Benefit $8,000,000 $8,000, % Capital Maintenance & Repair 8,000,000 8,000, % Technology Reserve & Strategy 6,000,000 15,000,000 9,000, % Pay-As-You Go 5,851,000 6,000, , % CMS Maintenance 4,000, ,000, Fleet Reserve 2,000,000 1,000,000-1,000, % CPCC Technology & Maintenance 1,555, ,555, Park & Rec Maintenance & Equipment 1,301, ,301, Public Library 1,099,000 1,500, , % Elections Office 786, , , Read Charlotte 500, , Community Support Services 200, , Human Resources 107, , Deferred Maintenance Plan -- 6,000,000 6,000, Economic Development , , Tax Collector , , Total Fund Balance Expense $39,400,000 $46,750,000 $7,350, % 8
9 Debt Service Fund FY2016 Adopted FY2017 Recommended Dollar Change Percent Change County Revenue $234,958,880 $241,661,200 $6,702, % CMS Debt Service $111,915,413 $105,095,736 -$6,819, % CPCC Debt Service 10,364,944 8,901,176-1,463, % General Debt Service 59,344,629 50,645,320-8,699, % Budgeted Fund Balance 53,333,894 67,018,968 13,685, % Debt Service Fund Balance to Deferred Maintenance Plan 10,000,000 $10,000, Total County Expense $234,958,880 $241,661,200 $6,702, % 9
10 Service Districts
11 Law Enforcement Service District FY2016 Adopted FY2017 Recommended Dollar Change Percent Change Assessed Valuation $7,158,257,036 $7,413,329,069 $255,072, % Total Net Tax Levy 14,838,995 15,358, , % Fund Balance* 150, , , % General Fund 680, , % Total $15,668,995 $16,876,793 $1,207, % Tax Rate % *$1.3M fund balance projected for fiscal year ending
12 Fire Protection Service Districts Charlotte ETJ* Cornelius ETJ Davidson ETJ Huntersville ETJ Mint Hill ETJ Assessed Valuation $5,191,253,279 $92,854,548 $224,198,975 $1,461,756,771 $417,801,726 Value of 1 508,743 9,100 21, ,252 40,527 Tax Rate Collection Rate 98% 98% 98% 98% 97% Projected Revenue 3,569,446 51, , , ,214 Change in Tax Rate *$8,246 is allocated from the fire district fund balance 12
13 Combined Recommended Tax Rates Comparison Municipality Mecklenburg County Tax Rate Municipal Tax Rate Total Tax Rate Charlotte $1.30 Cornelius $1.08 Davidson $1.17 Huntersville $1.12 Matthews $1.16 Mint Hill $1.09 Pineville $1.17 Unincorporated Area $ Municipalities recommending a tax rate increase for FY Municipal rate includes Law Enforcement Service District tax rate (.2114) and an average Fire District tax rate of (.0624) cents. 13
14 Expenditures
15 15 Department Repurposed Funds Item Amount Description Park & Recreation $2,600,000 Limited part time & temporary salary adjustments based on actual spend pattern. EMS Capital Budget 2,161,070 Fund capital replacement cost with EMS unspent fund balance Sheriff s Office positions 1,554,893 Elimination of 43 vacant positions due to lower jail population Community Support Services 1,500,000 Adjustment to reflect the actual amount for housing contracts. County Assessors Office 750,000 Revaluation reserve is fully funded. Register of Deed (ROD) 518,457 Transfer software maintenance to ROD reserve fund Sheriff s Office 500,000 Savings in hospital services due to reduced inmate population Public Health 225,000 Reduction in temporary staff used in CHS transition CPCC 200,000 FY2016 is the final year for WTVI merger funding County Assessors Office 120,000 Transfer paperless document management initiative to technology reserve fund. Public Library 100,000 Reduction in the part-time budget due the to temporary closing of the Morrison branch for renovations. Department Repurposed Funds $10,229,420
16 Enterprise Repurposed Funds Item Amount Description Inter-local Agreement $1,065,947 Reduction based on FY2017 cost for service Enterprise Fuel Reduction 957,000 Adjustment based on spend pattern and projection Inter-local Agreement - Procurement 773,167 Eliminate funding for City procurement services Enterprise Telephone 437,000 Reduction as a result of new Voice Over IP Enterprise One Time Expenses 318,000 FY2016 one-time purchases Enterprise Repurposed Funds $3,551,114 Total of Major Department & Enterprise Repurposed Funds $13,780,534 16
17 Planned Investments & Sustaining Operations Item Amount Description Department Software $1,677,776 Contractual increases for cost such as the Microsoft enterprise agreement and disaster recovery software. Vehicle Tax Collection 1,440,000 State fee for the collection of vehicle taxes. Facility Maintenance 500,000 Contractual increase for facility maintenance Economic Development 400,000 Business investment grants increases Security 234,000 Security contractual increase and to enhance the service provided at County facilities Utility Increases Total $4,502, ,993 Funding to support increased hours at the public library and the opening of new park facilities and the new & LUESA location 17
18 Strategic Business Plan Investments Item Amount Description Park & Recreation $779,700 Equipment and 10 positions to support the maintenance plan Court Officials 568,183 Salary supplement for District Attorney & Public Defender s Office to bring them closer to market Technology 548,143 (3) positions to support the capability needs outlined in the department s strategic business plans (3) positions to support enterprise risk management & quality assurance Health Department 477,056 Funding to: expand village heartbeat program; expand family planning options; fund (1) environmental health specialist, (1) position to connect HIV positive individuals with proper care; and, to complete the expansion of the Child Development Community Policing program to all towns County Assessors Office 456,278 Funding to assist with preparation for the next revaluation Sheriff s Office 387,867 Crisis intervention training to reduce inmate behavior incidents and NC Gang School Certification to assist with gang identification and activity within the jail. Park & Recreation 372,089 Funding for new facilities coming online. 18
19 cont d Strategic Business Plan Investments Item Amount Description Human Resources $278,628 (3) Recruitment positions to assist with talent acquisition and funding for the Cigna Wellness platform focused on improving employee s physical and mental health. Community Support Services Criminal Justice Support 252, ,312 (2) positions that provide services to women in the Domestic Violence Adult Victim services program and (1) Bi-lingual Clinician to provide services to Spanish-speaking victims and child witnesses of domestic violence services. Additional staffing: (1) Domestic Violence District Attorney, (1) Clerk of Court position to assist with gun permitting, (1) Race Matters for juvenile justice and forensic services for psychological evaluations. Economic Development 200,000 Funding to support workforce development initiatives including job readiness and retention services. Tax Office 160,000 Funding for Attorney fees to expand services to support the new foreclosure strategy to increase tax collections. Social Services 134,000 Funding to expand the In-Home Aide services program for seniors to assist with daily living activities. Total Strategic Business Plan Investments $4,869,256 19
20 Investing in Employees Item Amount Medical & Dental Claims $8,400,000 Employee Merit Increase 6,357,223 Local Government Employee Retirement System LGERS 2,139,024 Annualized Merit Increases 1,971,224 Fair Labor Standard Act 1,000,000 Reclassifications, equity, and market Adjustments 1,037,094 Unemployment Insurance (100,000) Total $20,804,565 20
21 Recommended Positions 6,000 5,486 5,437 5,000 4,875 4,000 3,000 2,000 1,000 - FY2004 FY2005 FY2006 FY2007 FY2008 FY2009 FY2010 FY2011 FY2012 FY2013 FY2014 FY2015 FY2016 FY
22 Community Service Grants
23 Community Service Grants Target Area: Improve the High School Graduation Rate FY2016 Adopted FY2017 Recommended 100 Black Men of Greater Charlotte $20,000 $20,000 A Childs Place 50,000 50,000 Arts & Science Council Studio , ,000 Big Brothers Big Sisters Mentoring ,000 25,000 Big Brothers Big Sisters School-Based Mentoring 50,000 50,000 Citizen Schools 50,000 50,000 Communities in Schools 1,063,000 1,063,000 First Baptist Church West 75, Freedom School Partners* -- 50,000 International House 50,000 50,000 YMCA of Greater Charlotte 185, ,000 YWCA of the Central Carolinas 50,000 50,000 Total: Improve the High School Graduation Rate $1,968,000 $1,943,000 *First Time Funding 23
24 Community Service Grants Target Area: Prevent Health Risks and Diseases FY2016 Adopted FY2017 Recommended World Reach Bethesda Health Center $165,000 $165,000 Care Ring Nurse Family Partnership 125, ,750 Care Ring Physicians Reach Out 250, ,000 Charlotte Community Health Clinic Homeless 270, ,919 Charlotte Community Health Clinic Low Income 250, ,000 MedAssist of Mecklenburg 500, ,000 Shelter Health Services 69,000 69,000 Teen Health Connection 50,000 50,000 Levine Senior Center Senior Activities Services 70,000 70,000 Total: Prevent Health Risks and Diseases $1,750,419 $1,862,669 24
25 Community Service Grants Target Area: Promote Residents Financial Self-Sufficiency FY2016 Adopted FY2017 Recommended Ada Jenkins Center $25,000 $25,000 Center for Community Transition 50,000 50,000 Community Culinary School 60,000 80,000 Goodwill Industries* 50, Hope Haven 41,500 41,500 Latin American Coalition 50,000 50,000 Urban League of Central Carolinas 50,000 50,000 Junior Achievement 20,000 20,000 Total: Promote Residents Financial Self-Sufficiency $346,500 $316,500 *Did not apply for funding for FY
26 Community Service Grants Target Area FY2016 Adopted FY2017 Recommended Dollar Change Improve the High School Graduation Rate $1,968,000 $1,943,000 -$25,000 Prevent Health Risks & Diseases 1,750,419 1,862, ,250 Promote Residents Financial Self Sufficiency 346, ,500-30,000 Total $4,064,919 $4,122,169 $57,250 26
27 Deferred Maintenance Plan
28 Key Decision Point: Deferred Maintenance Plan The proposed deferred maintenance plan: 1. Will provide maintenance funds to support the County s five year Capital Plan (FY2014-FY2018) investment 2. Capital repairs and replacements will extend the useful life of assets 3. The plan will reduce overhead costs with efficient system replacements 4. A defined preservation plan for current & future capital investments 28
29 Examples of Deferred Maintenance Items Roofing Plumbing Equipment Electrical Systems HVAC Systems Paving and Site work Parks/Greenways Security Telecommunications 29
30 County Facilities Deferred Maintenance Plan: Current Funding Model o Capital reserve funding in place (County, Library, CPCC and Parks) o Funded up to 1.75 cents of property tax rate annually for all reserves Charlotte-Mecklenburg Schools o Capital Replacement budget $4,960,000 30
31 Deferred Maintenance Plan: Five Year Funding Request Total Five Year Request: $228,000,000 $30,000,000 13% $21,000,000 9% $26,000,000 12% County CMS CPCC Parks $151,000,000 66% 31
32 Deferred Maintenance Plan: Funding Source FY2017-FY2021 Total Funding: $150,000,000 $10,000,000 7% $30,000,000 20% Capital Reserve Fund Balance $10,000,000 7% $50,000,000 33% Pay As You Go Debt Service Capital Reserve Revenue General Fund Fund Balance $50,000,000 33% 32
33 Deferred Maintenance Plan: Proposed Annual Funding by Categories Total Annual Funding : $30,000,000 $3,500,000 12% $4,000,000 13% $4,500,000 15% Parks County Facilities CPCC CMS $18,000,000 60% 33
34 Summary of Deferred Maintenance Plan Provides for additional planned maintenance and replacement Provides stable annual funding Eliminates most one-time funding It is a ½ cent increase in the fund balance allocation for reserves Minimal effect on debt capacity Board approval will be requested, as part of the Budget Ordinance, at the June 21 regular meeting 34
35 Deferred Maintenance Plan
36 Education Funding
37 Charlotte-Mecklenburg Schools Funding Categories Recommendation FY2016 Adopted FY2017 Recommended Dollar Change Percent Change CMS Operating $399,902,352 $411,193,792 $11,291, % Deferred Maintenance Plan -- 18,000,000 18,000, CMS Capital Replacement 4,960,000 4,960, CMS One-Time Funding (Deferred Maintenance) 4,000, (4,000,000) % Operating & Maintenance Total $408,862,352 $434,153,792 $25,291, % General Fund County Revenue $929,385,642 $955,620,452 $26,234, % CMS Operating 399,902, ,193,972 11,291, % 37
38 Change in Revenue has had a Stronger Correlation than Change in Enrollment Tax Rate Change Percent Change in CMS Operating and Percent Change in General Fund County Dollars Percent Change in CMS Operating and Percent Change in Enrollment Percent Change in CMS Operating and Percent Change in Combined Enrollment Percent Change Correlation
39 Central Piedmont Community College Recommendation Funding Categories FY2016 Adopted FY2017 Recommended Dollar Change Percent Change CPCC Operating $33,673,949 $34,529,949 $856, % Deferred Maintenance Plan -- 4,000,000 4,000, Capital Reserve Funding 1,800, (1,800,000) % CPCC One Time Funding (Deferred Maintenance) 1,555, (1,555,134) % CPCC Operating Total $37,029,083 $38,529,949 $1,500, % 39
40 Funding Categories Education & Literacy Investment County Funds - Fund Balance Deferred Maintenance Plan FY2016 FY2017 Adopted Recommended Dollar Change Percent Change CMS County Funding Operating & Maint. $404,862,352 $416,153,792 $11,291, % CMS County Funding Debt Service 111,915, ,095,736-6,819, % CMS One-Time Funding Maintenance 4,000, ,000, CMS Deferred Maintenance - 18,000,000 18,000, CMS Total $520,777,765 $539,249,528 $18,471, % CPCC County Funding - Operating $33,673,949 $34,529,949 $856, % CPCC County Funding Debt Service 10,364,944 8,901,176-1,463, % CPCC Capital Reserve Funding 1,800, ,800, % CPCC One-Time Funding 1,555, ,555, % CPCC Deferred Maintenance - 4,000,000 4,000,000 - CPCC Total $47,394,027 $47,431,125 $37, % Public Library County Funding $30,320,942 $31,520,076 $1,199, % Public Library One-Time Funding 1,099,000 1,500, , % Public Library Enterprise Reserve Funding 2,485,567 2,375, , % Public Library Total $33,905,509 $35,395,076 $1,489, % Education Support Services Nonprofits $1,968,000 $1,943,000 -$25, % ASC Library & Parks Orchestra Programs 300, , , % Read Charlotte 100, , % Education, Literacy, & Deferred Maintenance $604,445,301 $624,618,729 $20,173, % 40
41 Funding Categories Expenditure Changes County Funds Only FY2016 Adopted FY2017 Recommended Dollar Change Percent Change County Operating $461,389,481 $474,819,531 13,430, % CMS Operating 399,902, ,193,792 11,291, % CMS Capital Replacement 4,960,000 4,960, CPCC Operating 33,673,949 34,529, , % CPCC-WTVI Merger 200, , % Capital Pay-As-You Go * 29,259,860 30,117, , % Total Operating $929,385,642 $955,620,452 $26,234, % Total Debt Service $234,958,880 $241,661,200 $6,702, % Total General Fund & Debt Service Fund County Dollars $1,164,344,522 $1,197,281,652 $32,937, % Funding excludes fund balance appropriation * The equivalent of 3 cents of the tax rate is budgeted in FY2017. Of the 3 cents, half a cent is funded from fund balance and funds capital expenses for CMS, CPCC, and the County. 41
42 Recap: FY2017 Recommended Budget Major Funding Adjustments Maintains the current general property tax rate = No tax rate increase in the Law Enforcement Service District = Adjust fire protection district tax rates to account for the decrease in assessed valuation A One-time fund balance appropriation = $25.8 million $14 million in repurposed funds to redirect to the strategic business plans Proposal of a new deferred maintenance plan Funding for a new foreclosure strategy that will increase tax collections 52% of the County budget funds education and literacy CMS operating budget receives the same percent growth as the County general fund Funding for year 1 of 3 year department strategic business plans Funding investment in the courts Funding for employee merit increases 42
43 Next Steps Date Time Activity June 2 June 6 June 9 June June 21 6:00 PM Budget Public Hearing 4:00-6:00 PM Joint Board of County Commissioners and Board of Education Meeting 3:00-5:00 PM Budget Workshop Detailed Overview of Manager s Recommended Budget 3:00 PM Budget Straw Vote Workshop 6:00 PM FY2017 Budget Adoption 43
44 Informal Meetings Board staff support will contact each commissioner to see if you want to meet to discuss the recommended budget Topics Discussed o Preparation for June 9 budget workshop o Details of Manager s Recommended Budget o Overview of the straw-vote spreadsheet and process 44
45 For Additional Information On County Website: Follow on Facebook and Twitter Register to speak at budget public hearing: o or o Dial:
46 Thank You Agency s Finance & Budget Staff Board Staff Support Clerks Office Financial Services Department Manager s Cabinet Public Information Department County Manager and the Budget Executive Team Office of Management & Budget 46
47 FISCAL YEAR 2017 RECOMMENDED BUDGET STRATEGY FOR SUCCESS MECKLENBURG COUNTY, NORTH CAROLINA 47
FY2016 Operating Budget
FY2016 Operating Budget Refinement of Operating Budget Program View Goals of Refinement: Maintain transparency of operating budget Shift from an accounting structure to how departments actually operate
More informationINTRODUCTION. Transmittal Letter Executive Summary FY2016 Budget Roadmap
Introduction INTRODUCTION On May 28, 2015, County Manager Dena Diorio presented her FY2016 Recommended Budget to the Board of County Commissioners in the chamber of the Government Center. Transmittal Letter
More information2016 Mecklenburg County, North Carolina
FISCAL YEAR 2016 Mecklenburg County, North Carolina BUDGET In Brief www.mecklenburgcountync.gov EXECUTIVE SUMMARY Mecklenburg County s Fiscal Year 2016 Adopted Budget totals $1.57 billion; a $42.4 million
More informationFinancial Sources & Uses
Financial Sources & Uses Financial Sources and Uses The Salute to Veterans Parade was held on November 8, 2014 to showcase local middle and high school bands, the Junior Reserve Officer Training Corps
More informationFY Property Taxes
FY 2012-2013 Office of the Tax Collector Mecklenburg County, NC Mecklenburg Charlotte Cornelius Davidson Huntersville Matthews Mint Hill Pineville What do property taxes pay for? When you call the police
More informationPERFORMANCE REPORT. to the Future. Paving the Path. Mecklenburg County, North Carolina. Affordability, Growth and Optimism
PERFORMANCE REPORT Paving the Path to the Future. Affordability, Growth and Optimism Mecklenburg County, North Carolina CORNELIUS DAVIDSON HUNTERSVILLE CHARLOTTE MINT HILL MATTHEWS PINEVILLE MECKLENBURG
More informationFY Property Taxes
How do I pay my taxes? There are five ways to pay your real estate and personal property taxes. A convenience fee is charged for the Internet and phone options that require a credit/debit card or echeck.
More informationDistinguished Budget Presentation Award
GOVERNMENT FINANCE OFFICERS ASSOCIATION Distinguished Budget Presentation Award PRESENTED TO Mecklenburg County North Carolina For the Fiscal Year Beginning July 1, 2015 Executive Director The award is
More informationMecklenburg Board of County Commissioners
The Government Finance Officers Association of the United States and Canada (GFOA) presented an award for Distinguished Budget Presentation to Mecklenburg County for its annual budget for the fiscal year
More informationFY Property Taxes
How do I pay my taxes? There are fi ve ways to pay your real estate and personal property taxes. A convenience fee is charged for the Internet and phone options that require a credit/debit card or echeck.
More informationFY Property Taxes
How do I pay my taxes? There are five ways to pay your real estate and personal property taxes. A convenience fee is charged for the Internet and phone options that require a credit/debit card or echeck.
More informationProperty Taxes
How do I pay my taxes? There are five ways to pay your real estate and personal property taxes. A convenience fee will be charged for the Internet and phone options that require a credit/debit card or
More informationFY 2018 Budget Resolution Summary Gwinnett County, Georgia
FY General Fund - 001 Taxes 246,171,202 Inter Governmental Revenue 3,584,798 Licenses and Permits 363,300 Charges for Services 27,327,754 Fines and Forfeitures 4,303,648 Investment Income 866,413 Contributions
More informationBudgeted Fund Structure
I. Fund Type / Name ed Fund Structure as of Percent Change Over 3/31 General Fund and Sub Funds General Fund and Subfunds $ 917,708,943 $ 965,169,687 $ 2,311,394 $ 967,481,081 5.4 % $ 917,708,943 $ 965,169,687
More informationMecklenburg County Fire Protection Service Districts Report
Mecklenburg County Fire Protection Service Districts Report February 21, 2012 1 Part 1: Overview Background and Justification The County proposes a new funding vehicle for delivery of fire protection services
More informationA Resident s Guide to the Cook County Budget
A Resident s Guide to the Cook County Budget President s Recommended Cook County FY 2018 Budget Commissioner Bridget Gainer Cook County Board 10 th District 118 N. Clark, Rm 567 312-603-4210 info@bridgetgainer.com
More informationFY 2019 Chairman s Proposed Budget Gwinnett County, Georgia
FY Chairman s Proposed FY Proposed General Fund - 001 Taxes 254,281,085 Licenses and Permits 363,300 Intergovernmental 3,789,369 Charges for Services 28,434,324 Fines and Forfeitures 3,669,246 Investment
More informationCounty Manager Budget Remarks
County Manager Budget Remarks Good morning Chairman Fuller, members of the Board of County Commissioners, the residents of Mecklenburg County, department directors and County staff, and distinguished guests.
More informationBUDGET ORDINANCE NO. O Part I Operation of County Government
BUDGET ORDINANCE BUDGET ORDINANCE NO. O-17-11 A BUDGET ORDINANCE RELATING TO THE FISCAL AFFAIRS OF SPARTANBURG COUNTY MAKING APPROPRIATIONS THEREFORE, LEVYING TAXES FOR THE FISCAL YEAR BEGINNING JULY 1,
More informationFund Organizational Chart
Fund Organizational Chart General Fund 1100 BOARD OF SUPERVISORS GOVERNMENTAL FUNDS Special Revenue Funds Capital Project Funds 1410 1420 PROPRIETARY FUNDS ELECTED DEPARTMENTS CLERK OF THE BOARD HEALTH
More informationHOW ARE YOUR TAX DOLLARS BEING USED
HOW ARE YOUR TAX DOLLARS BEING USED Property taxes are comprised of residential and commercial real property, business personal property, motor vehicles and represent over 55% of the general revenue for
More informationMay 22, FY 2015 Operating and Capital Budget Union County, NC. 1 BOCC & BOE Joint Meeting #2
1 BOCC & BOE Joint Meeting #2 Where are we in the Process? County Manager presents Operating and Capital Budget less Schools May 9th BOE and Superintendent present UCPS Operating and Capital Budget Request
More informationCARROLL COUNTY COMMISSIONER'S OFFICE SUMMARY OF BUDGET APPROPRIATIONS FOR FISCAL YEAR
CARROLL COUNTY COMMISSIONER'S OFFICE SUMMARY OF BUDGET APPROPRIATIONS FOR FISCAL YEAR 2014-2015 DEPARTMENT 1301 - COMMISSIONER'S OFFICE SALARIES - REGULAR 51.1100 664,000.00 TEMPORARY LABOR 51.1200 0.00
More informationMecklenburg Board of County Commissioners
The Government Finance Officers Association of the United States and Canada (GFOA) presented an award for Distinguished Budget Presentation to Mecklenburg County for its annual budget for the fiscal year
More informationSTOKES COUNTY Administration
STOKES COUNTY Administration Jake M. Oakley Interim County Manager cmanager@co.stokes.nc.us Shannon B. Shaver Clerk to the Board P.O. Box 20 Danbury, NC 27016 Office: (336) 593-2448 Fax: (336) 593-2346
More informationExpenditures. All Funds Expenditure Summary (Including Operating Transfer Out)
The total FY18 all funds budget is $3.16 billion as shown below. This is an increase of 10.9% over the FY17 adopted total. A significant portion of the all funds budget increase is due to a $175 million
More informationName Present Vote Charlotte J. Nash, Chairman Yes Yes Jace Brooks, District 1 Lynette Howard, District 2
Resolution Number: BDG- GCID Number: -039 GWINNETT COUNTY BOARD OF COMMISSIONERS LAWRENCEVILLE, GEORGIA RESOLUTION ENTITLED: A RESOLUTION ADOPTING A BUDGET FOR THE FISCAL YEAR FOR EACH FUND OF GWINNETT
More information2004 Amended Budget Budget Summary MILLAGE RATE FY 94 FY 95 FY 96 FY 97 FY 98 FY 99 FY 00 FY 01 FY 02 FY 03
MILLAGE RATE For the third consecutive year, Cobb County has maintained its Property Tax millage rate at 9.72. The 2003 millage of 9.72 results in cumulative 2.18 mill or 18.3% reduction since 1992. Cobb
More informationCash and investments $ 605,231,424 $ 21,810,533 $ 627,041,957 $ 4,640,569 $ 5,605,829 $ 10,269,116. Other capital assets, net of.
A - 1 MECKLENBURG COUNTY, NORTH CAROLINA STATEMENT OF NET ASSETS (DEFICIT) JUNE 30, 2007 ASSETS Primary Government Component Units Public Library Mecklenburg Mecklenburg of Charlotte and Emergency County
More informationMARION COUNTY BOARD OF COUNTY COMMISSIONERS PROPOSED BUDGET
MARION COUNTY BOARD OF COUNTY COMMISSIONERS PROPOSED BUDGET FISCAL YEAR 2009-10 PUBLIC COPY PREPARED BY: DAVID R. ELLSPERMANN, CLERK OF THE CIRCUIT COURT BUDGET DEPARTMENT MARION COUNTY BOARD OF COUNTY
More informationKNOX COUNTY, TENNESSEE Budget Report to Citizenry For seven months ended January 31, 2017
Budget Report to Citizenry Knox County, Tennessee For seven months ended January 31, 2017 Budget Report to Citizenry INTRODUCTORY SECTION i Table of Contents ii Transmittal Letter iii Summary Schedule
More informationExpenditures. All Funds Expenditure Summary. (Includes Operating Transfers Out) HFR Report>
County Budget by Fund Area The total FY19 all funds budget is $3.06 billion as shown below. This is a decrease of 3.00% over the FY18 adopted total. A significant portion of the all funds budget decrease
More informationBudget Summary. FY17 Total County Revenue Sources. Misc 1.1% Federal 5.2% Gen Prop Taxes 40.3% $2,037,947,949
Revenue vs. Expenditure Comparison The pie charts show the expenditure and revenue budgets for all Countywide funds. The detail for these charts is displayed in the Combined Statement of Projected Revenues,
More informationCombining & Individual Fund Statements & Schedules
Combining & Individual Fund Statements & Schedules Provides detailed statements for the nonmajor Special Revenue and Capital Projects Funds and the Agency Fiduciary Funds, budget to actual schedules for
More informationADMINISTRATIVE PAY PLAN
2985 311-Operations Center Coordinator A.11 $ 2,134.40 $ 2,705.60 $ 3,276.80 $ 55,494.40 $ 70,345.60 $ 85,196.80 2776 911-Operations Center Manager A.16 $ 2,732.00 $ 3,463.20 $ 4,194.40 $ 71,032.00 $ 90,043.20
More informationMarion County Third Supplemental Budget for Fiscal Year TABLE OF CONTENTS
Marion County Budget for Fiscal Year 2011-2012 TABLE OF CONTENTS Executive Summary...1 Budget by Fund Schedule...3 General Fund - District Attorney s Office...9 General Fund - Treasurer s Office...10 General
More informationRevenue Account Codes for FY Reporting Account Code
Account s for FY 13-14 Reporting Account 311000 Ad Valorem Taxes Property Value Taxes Ad Valorem Taxes 312100 Local Option Taxes Local Option, Use and Fuel Taxes General Government Taxes 312300 County
More informationGWINNETT COUNTY BUDGET RESOLUTION
GWINNETT COUNTY BUDGET RESOLUTION A RESOLUTION RECONCILING THE ADOPTED BUDGET FOR THE FISCAL YEAR 2009 FOR EACH FUND OF GWINNETT COUNTY, ADJUSTING APPROPRIATIONS IN THE AMOUNTS SHOWN IN THE FOLLOWING SCHEDULES
More informationFY19 Adopted Budget Overview
FY19 Budget Overview FY19 Financial Plan Overview The Sarasota County total FY2019 Financial Plan is $1,242,441,007 for all funds. When excluding transfers and reserves equaling $212,401,925, the FY19
More informationFY BUDGET PRESENTATION
FY 2017-2019 BUDGET PRESENTATION C H A I R M A N M I K E B E R G S e p t e m b e r 1 5, 2 0 1 6 1 BUDGET GOALS P A P E R L E S S B U D G E T P R O C E S S u t i l i z e s m o s t l y p a p e r l e s s
More informationBETTY T. YEE California State Controller
UIE BETTY T. YEE California State Controller Division of Accounting and Reporting NEGOTIATION AGREEMENT COUNTYWIDE COST ALLOCATION PLAN City and County of San Francisco Date: June 30, 2016 San Francisco,
More informationJACKSON COUNTY, MISSOURI Combining Balance Sheet Nonmajor Governmental Funds December 31, 2017
Combining Balance Sheet Nonmajor Governmental Funds December 31, 2017 Special Debt Capital Assets Revenue Funds Service Funds Project Funds Total Assets: Cash and cash equivalents $ 12,596,407 - - 12,596,407
More informationBudgeted Funds & Purposes
Budgeted Funds & Purposes General Fund 001 General is used to account for all financial resources applicable to the general operations of County government, which are not accounted for in other funds.
More informationFulton County FY2014 PROPOSED Budget Presentation
Fulton County FY2014 PROPOSED Budget Presentation General Fund FY2013 Approved Budget & Projection 2013 Approved Budget 2013 Projection 2013 Variance Revenues $518,036,629 $528,844,544 $10,807,915 Expenditures
More informationPRESENTATION TO COUNTY COMMISSIONERS
PRESENTATION TO COUNTY COMMISSIONERS OCTOBER 18, 2017 OVERVIEW PRESENTATION Discussion Topics 2017 Accomplishments 2018 Key Initiatives Summary of 2017 Budget Revisions Summary of 2018 Proposed Budget
More informationCity Manager Overview. City Council Work Session March 26, 2019
City Manager Overview City Council Work Session March 26, 2019 Forming the FY 2020 Operating Budget Major Revenue Impact INCREASE in Real Estate Assessments across each property classifications Growth
More informationBudget Discussion by Department Personnel
2017 Budget Department Personnel Personnel Budget 2017 In accordance with our 3, 5, and 10 year personnel plan the following benefits have been approved for the 2017 budget 1.1% COLA implemented in PP1,
More informationLEVEL OF SERVICE / COST & REVENUE ASSUMPTIONS
LEVEL OF SERVICE / COST & REVENUE ASSUMPTIONS APPENDIX TO THE FISCAL IMPACT ANALYSIS OF PHASE I OF CAROLINA NORTH University of North Carolina-Chapel Hill Town of Chapel Hill, North Carolina Town of Carrboro,
More informationOperating Budget Fiscal Year City of Chesapeake Council Work Session March 27, 2018
Operating Budget Fiscal Year 2018-19 City of Chesapeake Council Work Session March 27, 2018 Topics for Review City Council s Guiding Principles Budget Process Major Cost Drivers Revenue Trends and Projections
More informationPREPARED BY: DAVID R. ELLSPERMANN, CLERK OF THE CIRCUIT COURT AND COMPTROLLER BUDGET DEPARTMENT
PREPARED BY: DAVID R. ELLSPERMANN, CLERK OF THE CIRCUIT COURT AND COMPTROLLER BUDGET DEPARTMENT Marion County Board of County Commissioners Budget Workshop - Proposed Budget Overview Monday, July 10, 2017
More informationBE IT ORDAINED BY THE BOARD OF COMMISSIONERS OF CLEVELAND COUNTY:
BE IT ORDAINED BY THE BOARD OF COMMISSIONERS OF CLEVELAND COUNTY: SECTION I. FUND ESTIMATED REVENUES. It is estimated that the revenues and fund balances of the funds and departments as listed below will
More informationDEVELOPMENT PHILOSOPHY
County Administrator Joseph Kernell jkernell@greenvillecounty.org (864) 467-7105 www.greenvillecounty.org May 16, 2017 Dear Chairman Kirven and Members of County Council: I am pleased to present Greenville
More informationBOARD OF COMMISSIONERS LAWRENCEVILLE, GEORGIA
Resolution Number: BDG- GCID Number: -0044 GWINNETT COUNTY BOARD OF COMMISSIONERS LAWRENCEVILLE, GEORGIA RESOLUTION ENTITLED: A RESOLUTION ADOPTING A BUDGET FOR THE FISCAL YEAR FOR EACH FUND OF GWINNETT
More informationBUDGET ORDINANCE FOR FISCAL YEAR
BE IT ORDAINED by the Board of Commissioners of Harnett County, North Carolina, in accordance with G.S. 159-13 of the North Carolina General Statutes, that: SECTION 1 Expenditures and Revenues The following
More informationFISCAL YEAR PROPOSED BUDGET PRESENTATION
FISCAL YEAR 2017-18 PROPOSED BUDGET PRESENTATION Presenter: Greg Nyhoff, City Manager June 05, 2017 FY 2017-18 BUDGET WORKSHOP SCHEDULE June 05, 2017 Time Topic Lead 5:00 5:30 P.M. Welcome & Budget Overview
More information2010 Program Review Results
2010 Program Review Results Background PROGRAM REVIEW OVERVIEW Fiscal Year 2010 Consistent with the Board of County Commissioner s Strategic Business Plan, the County Manager committed to continually reviewing
More informationProposed Budget. June 12, 2018
2018-2019 Proposed Budget June 12, 2018 1 Development of the 2018-2019 Budget Board Strategic Priorities Board-established fiscal/budget/reserve policies Ongoing Revenues = or > Ongoing Expenses Reserve
More informationCITY MANAGER S PROPOSED BUDGET FY 2019
City Manager s Proposed FY 2019 Operating and Capital Improvement Budget March 5, 2018 CITY MANAGER S PROPOSED BUDGET FY 2019 1 GFOA Distinguished Budget Presentation Award Government Finance Officers
More informationFY2017 MECKLENBURG COUNTY
FY2017 MECKLENBURG COUNTY AGENCY/DEPARTMENT DEMAND DATA Provided to: Executive Team Abstract Each year departments provide a case for additional funding in preparation for the upcoming budget fiscal year.
More informationCharlotte-Mecklenburg Board of Education. Agenda Item
3.B. Charlotte-Mecklenburg Board of Education Agenda Item Meeting Date August 14, 2018 Agenda Item Title Recommend Approval of the Charlotte-Mecklenburg Board of Education FY2018-2019 Operating Budget
More informationDEVELOPMENT PHILOSOPHY The recommended budget aligns the County s resources with the Council s identified governing priorities:
County Administrator Joseph Kernell jkernell@greenvillecounty.org (864) 467-7105 www.greenvillecounty.org May 19, 2015 Dear Chairman Taylor and Members of County Council: I am pleased to present Greenville
More informationRECOMMENDED BUDGET HEARINGS FISCAL YEAR
RECOMMENDED BUDGET HEARINGS FISCAL YEAR 2015-16 Presented by Bradley J. Hudson, County Executive Budget Overview Recommended Budget fully funds existing positions and programs. CEO recommends funding additional
More informationCOUNTY ADMINISTRATIVE OFFICE
County of Yolo VICTOR SINGH County Administrative Officer COUNTY ADMINISTRATIVE OFFICE 25 Court Street, Room 202 Woodland, CA 9595 (530) -8150 FAX (530) -8147 www.yolocounty.org To: From: The Honorable
More informationAnnual Tax Briefing Participants. From: Mecklenburg County Office of the Tax Collector Date: July Tax Billing Information
To: Annual Tax Briefing Participants From: Mecklenburg County Office of the Tax Collector Date: July 2018 RE: 2018 Tax Billing Information The attached packet contains information that is useful when answering
More informationBUDGET ORDINANCE FOR FISCAL YEAR
BE IT ORDAINED by the Board of Commissioners of Harnett County, North Carolina, in accordance with G.S. 159-13 of the North Carolina General Statutes, that: SECTION 1 Expenditures and Revenues The following
More informationRevenue Account Codes for FY12-13 Reporting
311000 Ad Valorem Taxes Property Value Taxes Ad Valorem Taxes 312100 Local Option Taxes Local Option, Use and Fuel Taxes General Government Taxes 312300 County Ninth-Cent Voted Fuel Tax Local Option, Use
More informationProposed Biennial Budget
2017-2018 Proposed Biennial Budget T.C. Broadnax, City Manager City Council Budget Worksession October 4, 2016 3 Agenda Budget Overview Budget Development Process Financial Overview Proposed Budget Highlights
More informationSummary of Changes to the Recommended Budget
Expenditure Summary & Long-term Financial Goals Summary of Changes to the Recommended Budget As state law requires, the County Manager develops a recommended budget that is presented to Commissioners in
More informationThis Publica on is produced by the Department of Informa on and Public Affairs and the Fulton County Finance Department. Your Your Service
This Publica on is produced by the Department of Informa on and Public Affairs and the Fulton County Finance Department Your County @ Your Service Fulton County Board of Commissioners John H. Eaves, Chairman
More informationFranklin County. FY Budget Presentation to the Board of Commissioner.
Franklin County FY 2013-2014 Budget Presentation to the Board of Commissioner. Budget Schedule May 31, 2013 Deliver Budget to BOC and Public June 3, 2013 Present Budget to BOC and Public June 17, 2013
More informationRecommended Budget Hearings Fiscal Year
Recommended Budget Hearings Fiscal Year 2014-15 Presented by Bradley J. Hudson, County Executive June 17, 2014 Fiscal Year 2014-15 Budgetary Context Major General Fund Revenue Reductions/Cost Increases:
More informationFY16 Actual FY17 Budget FY18 Budget
Department Judicial GENERAL FUND Percent Positions Change 2017-18 FY17 Budget FY18 Budget Circuit/County Court $194,022 $246,760 $234,890 (5)% 1 1 Legal Aid $1,072,725 $862,900 $941,500 9% Public Defender
More informationGeneral fund 715, General fund 20, Internal service funds 13,306, ,000 13,006, ,000. Process Stage Amount Memo
FY12 Annotated Spreadsheet ( Floor) General government Gov. Rec. B.1 Secretary of administration - secretary's office Change General fund 715,852 715,852 Total 715,852 715,852 B.11 Information and innovation
More informationFY17 Actual FY18 Budget FY19 Budget
Judicial Department Judicial GENERAL FUND Percent Positions Change 2018-19 FY18 Budget FY19 Budget Circuit/County Court $214,651 $234,890 $216,120 (8)% 1 1 Legal Aid $647,175 $941,500 $1,012,020 7% Public
More informationMadison County Government Fund Descriptions and Revenue Sources
Madison County Government Fund Descriptions and Revenue Sources The operations of Madison County Government are funded through a wide variety of revenue sources. Some of these are general taxes or fees
More informationBoard of County Commissioners FY19 Budget Workshop. Agenda Thursday, August 16, 2018 Room 430, 12:30pM
1 Board of County Commissioners FY19 Budget Workshop Agenda Thursday, August 16, 2018 Room 430, 12:30pM 2 Topics Overview of FY19 Broward County budget Overview of County Administrator s FY19 Recommendations
More informationCLEVELAND COUNTY, NORTH CAROLINA
Page 1 of 6 BE IT ORDAINED BY THE BOARD OF COMMISSIONERS OF CLEVELAND COUNTY: SECTION I. FUND ESTIMATED REVENUES. It is estimated that the revenues and fund balances of the funds and departments as listed
More informationBudget Summary. FY2018 Total County Revenue Sources. Other Localities 2.8% Misc 0.7% Charges For Serv 13.2%
Revenue vs. Expenditure Comparison The pie charts show the expenditure and revenue budgets for all Countywide funds. The detail for these charts is displayed in the Combined Statement of Projected Revenues,
More informationCLEVELAND COUNTY, NORTH CAROLINA BUDGET ORDINANCE FOR FISCAL YEAR ENDING JUNE 30, 2012
Page 1 of 6 BE IT ORDAINED BY THE BOARD OF COMMISSIONERS OF CLEVELAND COUNTY: SECTION I. FUND ESTIMATED REVENUES. It is estimated that the revenues and fund balances of the funds and departments as listed
More informationKitsap County 2019 Annual Budget
Kitsap County 2019 Annual Budget { Amber D Amato Director Stephanie Hettema Budget Manager Kris Carlson Financial Analyst Aimeé Campbell Financial Analyst Lisa Fryer Financial Analyst 2019 Budget Process
More informationTRANSYLVANIA COUNTY BUDGET ORDINANCE FISCAL YEAR
TRANSYLVANIA COUNTY BUDGET ORDINANCE FISCAL YEAR 2016-2017 BE IT ORDAINED by the Board of Commissioners of Transylvania County, North Carolina: SECTION 1. The following amounts are hereby appropriated
More informationCOUNTY MANAGER S BUDGET MESSAGE FY
COUNTY MANAGER S BUDGET MESSAGE FY 2014-2015 May 20, 2014 To the Cleveland County Board of Commissioners: The proposed fiscal year 2014-2015 budget for Cleveland County has been prepared in accordance
More information(1,845,425) $ 73,594,246 Ad Valorem Tax: Current Year (57.0 Cents per $100 value) X ($8,484,093,333 total value) X (98% collection) $
BE IT ORDAINED BY THE BOARD OF COMMISSIONERS OF CLEVELAND COUNTY: SECTION I. FUND ESTIMATED REVENUES. It is estimated that the revenues and fund balances of the funds and departments as listed below will
More informationCLEVELAND COUNTY, NORTH CAROLINA
Page 1 of 6 BE IT ORDAINED BY THE BOARD OF COMMISSIONERS OF CLEVELAND COUNTY: SECTION I. FUND ESTIMATED REVENUES. It is estimated that the revenues and fund balances of the funds and departments as listed
More informationFairfax County Federation of Citizens Associations Resolution Fairfax County Advertised FY 2006 Budget (Membership approved 3/31/05)
Fairfax County Federation of Citizens Associations Resolution Fairfax County Advertised FY 2006 Budget (Membership approved 3/31/05) Background The County Executive s proposed FY 2006 Budget Plan totals
More informationGeneral County Programs
BUDGET & FULL-TIME EQUIVALENTS SUMMARY & BUDGET PROGRAMS CHART ` Operating $ 1,998,595 Capital $ 0 FTEs 1.0 Mona Miyasato County Executive Officer Support to Other Governments & Organizations Reserved
More informationGENERAL FUND EXPENDITURES
GENERAL FUND EXPENDITURES The recommended fiscal year (FY) 2018-19 General Fund budget totals $616,459,260. This is $8 million (1.3%) more than the budget approved for FY 2017-18. The recommended general
More informationAudit Schedule July 1, 2018 through June 30, 2019
Audit Schedule July 1, 2018 through June 30, 2019 Office of the City Auditor 2401 Courthouse Drive, Room 344 Virginia Beach, Virginia 23456 757.385.5870 Promoting Accountability and Integrity in City Operations
More informationKitsap County 2018 Budget Hearings. September 13 22, 2017
Kitsap County 2018 Budget Hearings { September 13 22, 2017 2018 Budget Process Overview January April, 2017 Preparation of 6-year Revenue Forecast Preparation of Indirect Cost Allocation Preparation of
More informationFIVE-YEAR REVENUE AND COST PROJECTIONS FOR MAJOR OPERATING FUNDS
FIVE-YEAR REVENUE AND COST PROJECTIONS FOR MAJOR OPERATING FUNDS INTRODUCTION AND OVERVIEW This section of the budget outlines in summary form projected revenues and costs for the five fiscal years beyond
More informationPublic Comment Input Haywood County Budget Work Session June 6, 2011
Public Comment Input Haywood County Budget Work Session June 6, 2011 June 4, 2011 [Editors Note: No preliminary information about this year s budget was available until it was released to the County Commissioners
More informationJUVENILE AND DOMESTIC RELATIONS DISTRICT COURT Earl J. Conklin, Director of Court Services. FY 2020 Proposed Budget - General Fund Expenditures
Earl J. Conklin, Director of Court Services 1425 N. COURTHOUSE RD.,SUITE 5100, ARLINGTON, VA 22201 703-228-4600 jdrcourt@arlingtonva.us Our Mission: To provide effective, efficient and quality services,
More informationFiscal Year 2018 Recommended Budget
FINAL 5-30-17 11:20 AM Good Morning Chair Scarborough, members of the Board of County Commissioners, the residents of Mecklenburg County, Department Directors, County employees, and distinguished guests.
More informationGENERAL FUND REVENUES BY SOURCE
BUDGET DETAIL BUDGET DETAIL The Budget Detail gives more information on the budget, than is shown in the Executive Summary. Detail information is provided on the General Fund, Special Revenue Funds, Enterprise
More informationUNIFORM CHART OF ACCOUNTS Departments (Organizational Units) Page 1
Departments (Organizational Units) Page 1 OVERVIEW: The department dimension is the second level of budgeting and accounting within a fund. This section of the Uniform Chart of s includes a listing of
More informationBudget Calendar - Action Dates
2018 BUDGET Budget Calendar - Action Dates General Budget Presentation............... March 27 th Cap Bank Ordinance Introduction........... February 27 th Budget Introduction...................... February
More informationFY 05 Actual FY 06 Budget FY 07 Budget
Judicial Department Judicial GENERAL FUND Percent Positions Change 2006-07 FY 06 Budget FY 07 Budget Circuit/County Court $2,990,898 $2,318,360 $1,729,340 (25)% 1 1 Legal Aid $419,800 $419,800 $419,800
More informationBACKGROUND INFORMATION ON THE FAIRFAX COUNTY FY 2019 ADVERTISED BUDGET
BACKGROUND INFORMATION ON THE FAIRFAX COUNTY FY 2019 ADVERTISED BUDGET On February 20, 2018, Fairfax Executive Bryan Hill released his FY 2019 Budget proposal (also called the Advertised Budget ). He emphasized
More informationPresentation of the FY14-15 Budget
Presentation of the FY14-15 Budget Chris Coudriet County Manager New Hanover County Budget Themes 1. Focusing on advancing county s overall strategy 2. Aligning resources to meet strategic priorities 3.
More informationJACKSON COUNTY, MISSOURI Combining Balance Sheet Nonmajor Governmental Funds December 31, 2016
Combining Balance Sheet Nonmajor Governmental Funds December 31, 2016 Special Debt Capital Assets Revenue Funds Service Funds Project Funds Total Assets: Cash and cash equivalents $ 12,795,798-278 12,796,076
More information